[MRCB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1199.52%
YoY- -56.8%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 494,394 381,724 400,052 323,825 234,696 137,712 87,992 215.71%
PBT 29,238 42,172 77,336 18,621 5,110 -45,272 -65,844 -
Tax -1,634 242 -1,692 -1,896 -970 -690 6,284 -
NP 27,604 42,414 75,644 16,725 4,140 -45,962 -59,560 -
-
NP to SH 19,321 22,922 26,056 13,766 -1,252 -36,124 -69,764 -
-
Tax Rate 5.59% -0.57% 2.19% 10.18% 18.98% - - -
Total Cost 466,790 339,310 324,408 307,100 230,556 183,674 147,552 115.35%
-
Net Worth 495,377 492,284 1,408,313 481,077 463,396 438,022 441,634 7.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 495,377 492,284 1,408,313 481,077 463,396 438,022 441,634 7.94%
NOSH 766,719 769,194 2,224,823 769,724 782,500 768,595 767,525 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.58% 11.11% 18.91% 5.16% 1.76% -33.38% -67.69% -
ROE 3.90% 4.66% 1.85% 2.86% -0.27% -8.25% -15.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.48 49.63 17.98 42.07 29.99 17.92 11.46 216.01%
EPS 2.52 2.98 3.40 1.79 -0.16 -4.70 -7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6461 0.64 0.633 0.625 0.5922 0.5699 0.5754 8.02%
Adjusted Per Share Value based on latest NOSH - 770,391
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.16 8.62 9.03 7.31 5.30 3.11 1.99 215.32%
EPS 0.44 0.52 0.59 0.31 -0.03 -0.82 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1111 0.3179 0.1086 0.1046 0.0989 0.0997 7.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.78 0.77 0.63 0.54 0.65 0.49 0.67 -
P/RPS 1.21 1.55 3.50 1.28 2.17 2.73 5.84 -64.95%
P/EPS 30.95 25.84 53.79 30.19 -406.25 -10.43 -7.37 -
EY 3.23 3.87 1.86 3.31 -0.25 -9.59 -13.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.20 1.00 0.86 1.10 0.86 1.16 2.85%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 -
Price 0.88 0.74 0.69 0.57 0.57 0.58 0.47 -
P/RPS 1.36 1.49 3.84 1.35 1.90 3.24 4.10 -52.04%
P/EPS 34.92 24.83 58.92 31.87 -356.25 -12.34 -5.17 -
EY 2.86 4.03 1.70 3.14 -0.28 -8.10 -19.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.16 1.09 0.91 0.96 1.02 0.82 40.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment